1222 NW Ashley Dr, Grain Valley, MO, 64029 | $292/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
728 sft

8004 E 57th St, Kansas City, MO, 64129

4 Bed
2 Bath
1855 sft

3338 Bellefontaine Ave, Kansas City, MO, 64128

2 Bed
1 Bath
703 sft

1208 NW B St, Blue Springs, MO, 64015

2 Bed
2 Bath
1502 sft

1234 S Pearl St, Independence, MO, 64055

Nearby investment properties with comparable prices

3 Bed
3 Bath
1218 sft

912 E Frederick St, Independence, MO, 64050

1 Bed
1 Bath
820 sft

309 E Emanuel Cleaver Ii Blvd UNIT 402, Kansas City, MO, 64112

3 Bed
1 Bath
1557 sft

706 N Rogers St, Independence, MO, 64050

1 Bed
1 Bath
556 sft

109 NW 16th St, Blue Springs, MO, 64015

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Grain Valley at 1222 NW Ashley Dr, Grain Valley, MO, 64029 offers a 9.27% rental yield on a $195,000 purchase with $1,506/mo rent. Total monthly income registers $1,506/mo, and a $954/mo payment leaves $292/mo available for distribution. Annual cash flow reaches $3,504/yr on $64,643 to close, and return on cash invested stands at 25.33% in year one. Equity gained on principal adds $1,258/yr while 5% annual appreciation supports $53,875 over five years. Portfolio math shows five-year ROI at 131.95% and total cumulative return in cash at $85,294. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,506/mo property income against a $954/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2005

871.20 sqft lot

$N/A/sqft

No HOA